×




REI Rentals Net Present Value (NPV) / MBA Resources

Introduction to Net Present Value (NPV) - What is Net Present Value (NPV) ? How it impacts financial decisions regarding project management?

NPV solution for REI Rentals case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. REI Rentals case study is a Harvard Business School (HBR) case study written by Damian Beil, Wallace Hopp. The REI Rentals (referred as “Rental Rei's” from here on) case study provides evaluation & decision scenario in field of Technology & Operations. It also touches upon business topics such as - Value proposition, IT, Public relations.

The net present value (NPV) of an investment proposal is the present value of the proposal’s net cash flows less the proposal’s initial cash outflow. If a project’s NPV is greater than or equal to zero, the project should be accepted.

NPV = Present Value of Future Cash Flows LESS Project’s Initial Investment






Case Description of REI Rentals Case Study


Kirk Myers, REI's manager of corporate social responsibility (CSR), has been tasked with finding a way to optimize the organization's rental program while minimizing its environmental impacts. After looking at the data, he found that at times the rental program had major queuing problems - equipment was either not available or wait times were too long. He will have to take into consideration customer experience/service, inventory, revenue, waste, and usage implications when crafting his recommendations. Students are asked to apply the news vendor model and VUT equation to find the best solution.


Case Authors : Damian Beil, Wallace Hopp

Topic : Technology & Operations

Related Areas : IT, Public relations




Calculating Net Present Value (NPV) at 6% for REI Rentals Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10021844) -10021844 - -
Year 1 3443369 -6578475 3443369 0.9434 3248461
Year 2 3967343 -2611132 7410712 0.89 3530921
Year 3 3948688 1337556 11359400 0.8396 3315395
Year 4 3242166 4579722 14601566 0.7921 2568099
TOTAL 14601566 12662876




The Net Present Value at 6% discount rate is 2641032

In isolation the NPV number doesn't mean much but put in right context then it is one of the best method to evaluate project returns. In this article we will cover -

Different methods of capital budgeting


What is NPV & Formula of NPV,
How it is calculated,
How to use NPV number for project evaluation, and
Scenario Planning given risks and management priorities.




Capital Budgeting Approaches

Methods of Capital Budgeting


There are four types of capital budgeting techniques that are widely used in the corporate world –

1. Profitability Index
2. Internal Rate of Return
3. Payback Period
4. Net Present Value

Apart from the Payback period method which is an additive method, rest of the methods are based on Discounted Cash Flow technique. Even though cash flow can be calculated based on the nature of the project, for the simplicity of the article we are assuming that all the expected cash flows are realized at the end of the year.

Discounted Cash Flow approaches provide a more objective basis for evaluating and selecting investment projects. They take into consideration both –

1. Magnitude of both incoming and outgoing cash flows – Projects can be capital intensive, time intensive, or both. Rental Rei's shareholders have preference for diversified projects investment rather than prospective high income from a single capital intensive project.
2. Timing of the expected cash flows – stockholders of Rental Rei's have higher preference for cash returns over 4-5 years rather than 10-15 years given the nature of the volatility in the industry.






Formula and Steps to Calculate Net Present Value (NPV) of REI Rentals

NPV = Net Cash In Flowt1 / (1+r)t1 + Net Cash In Flowt2 / (1+r)t2 + … Net Cash In Flowtn / (1+r)tn
Less Net Cash Out Flowt0 / (1+r)t0

Where t = time period, in this case year 1, year 2 and so on.
r = discount rate or return that could be earned using other safe proposition such as fixed deposit or treasury bond rate. Net Cash In Flow – What the firm will get each year.
Net Cash Out Flow – What the firm needs to invest initially in the project.

Step 1 – Understand the nature of the project and calculate cash flow for each year.
Step 2 – Discount those cash flow based on the discount rate.
Step 3 – Add all the discounted cash flow.
Step 4 – Selection of the project

Why Technology & Operations Managers need to know Financial Tools such as Net Present Value (NPV)?

In our daily workplace we often come across people and colleagues who are just focused on their core competency and targets they have to deliver. For example marketing managers at Rental Rei's often design programs whose objective is to drive brand awareness and customer reach. But how that 30 point increase in brand awareness or 10 point increase in customer touch points will result into shareholders’ value is not specified.

To overcome such scenarios managers at Rental Rei's needs to not only know the financial aspect of project management but also needs to have tools to integrate them into part of the project development and monitoring plan.

Calculating Net Present Value (NPV) at 15%

After working through various assumptions we reached a conclusion that risk is far higher than 6%. In a reasonably stable industry with weak competition - 15% discount rate can be a good benchmark.



Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 15 %
Discounted
Cash Flows
Year 0 (10021844) -10021844 - -
Year 1 3443369 -6578475 3443369 0.8696 2994234
Year 2 3967343 -2611132 7410712 0.7561 2999881
Year 3 3948688 1337556 11359400 0.6575 2596326
Year 4 3242166 4579722 14601566 0.5718 1853719
TOTAL 10444161


The Net NPV after 4 years is 422317

(10444161 - 10021844 )








Calculating Net Present Value (NPV) at 20%


If the risk component is high in the industry then we should go for a higher hurdle rate / discount rate of 20%.

Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 20 %
Discounted
Cash Flows
Year 0 (10021844) -10021844 - -
Year 1 3443369 -6578475 3443369 0.8333 2869474
Year 2 3967343 -2611132 7410712 0.6944 2755099
Year 3 3948688 1337556 11359400 0.5787 2285120
Year 4 3242166 4579722 14601566 0.4823 1563545
TOTAL 9473238


The Net NPV after 4 years is -548606

At 20% discount rate the NPV is negative (9473238 - 10021844 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Rental Rei's to discount cash flow at lower discount rates such as 15%.





Acceptance Criteria of a Project based on NPV

Simplest Approach – If the investment project of Rental Rei's has a NPV value higher than Zero then finance managers at Rental Rei's can ACCEPT the project, otherwise they can reject the project. This means that project will deliver higher returns over the period of time than any alternate investment strategy.

In theory if the required rate of return or discount rate is chosen correctly by finance managers at Rental Rei's, then the stock price of the Rental Rei's should change by same amount of the NPV. In real world we know that share price also reflects various other factors that can be related to both macro and micro environment.

In the same vein – accepting the project with zero NPV should result in stagnant share price. Finance managers use discount rates as a measure of risk components in the project execution process.

Sensitivity Analysis

Project selection is often a far more complex decision than just choosing it based on the NPV number. Finance managers at Rental Rei's should conduct a sensitivity analysis to better understand not only the inherent risk of the projects but also how those risks can be either factored in or mitigated during the project execution. Sensitivity analysis helps in –

What are the key aspects of the projects that need to be monitored, refined, and retuned for continuous delivery of projected cash flows.

Understanding of risks involved in the project.

What can impact the cash flow of the project.

What are the uncertainties surrounding the project Initial Cash Outlay (ICO’s). ICO’s often have several different components such as land, machinery, building, and other equipment.

What will be a multi year spillover effect of various taxation regulations.

Some of the assumptions while using the Discounted Cash Flow Methods –

Projects are assumed to be Mutually Exclusive – This is seldom the came in modern day giant organizations where projects are often inter-related and rejecting a project solely based on NPV can result in sunk cost from a related project.

Independent projects have independent cash flows – As explained in the marketing project – though the project may look independent but in reality it is not as the brand awareness project can be closely associated with the spending on sales promotions and product specific advertising.






Negotiation Strategy of REI Rentals

References & Further Readings

Damian Beil, Wallace Hopp (2018), "REI Rentals Harvard Business Review Case Study. Published by HBR Publications.


Invesco Mortgage SWOT Analysis / TOWS Matrix

Financial , Consumer Financial Services


QSC AG SWOT Analysis / TOWS Matrix

Services , Communications Services


Techno Mathematical SWOT Analysis / TOWS Matrix

Technology , Software & Programming


Tata Consultancy SWOT Analysis / TOWS Matrix

Technology , Software & Programming


Hybrid Coating Tech SWOT Analysis / TOWS Matrix

Basic Materials , Chemicals - Plastics & Rubber


CoAssets SWOT Analysis / TOWS Matrix

Services , Real Estate Operations


Shanghai Kinetic Medical Co SWOT Analysis / TOWS Matrix

Healthcare , Medical Equipment & Supplies


Inter Pipeline SWOT Analysis / TOWS Matrix

Energy , Oil Well Services & Equipment


Quantum Thinking SWOT Analysis / TOWS Matrix

Technology , Electronic Instr. & Controls


Sekichu SWOT Analysis / TOWS Matrix

Services , Retail (Home Improvement)